Highlights

[HOOVER] QoQ Annualized Quarter Result on 2018-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     11.83%    YoY -     49.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 63,552 64,224 52,161 51,416 48,300 46,560 54,019 11.41%
  QoQ % -1.05% 23.13% 1.45% 6.45% 3.74% -13.81% -
  Horiz. % 117.65% 118.89% 96.56% 95.18% 89.41% 86.19% 100.00%
PBT -658 -476 -1,194 -540 -876 -1,992 2,250 -
  QoQ % -38.24% 60.13% -121.11% 38.36% 56.02% -188.53% -
  Horiz. % -29.24% -21.16% -53.07% -24.00% -38.93% -88.53% 100.00%
Tax -640 -680 -359 -629 -566 -288 -995 -25.43%
  QoQ % 5.88% -89.42% 42.96% -11.19% -96.53% 71.06% -
  Horiz. % 64.32% 68.34% 36.08% 63.25% 56.88% 28.94% 100.00%
NP -1,298 -1,156 -1,553 -1,169 -1,442 -2,280 1,255 -
  QoQ % -12.28% 25.56% -32.81% 18.91% 36.75% -281.67% -
  Horiz. % -103.43% -92.11% -123.75% -93.17% -114.90% -181.67% 100.00%
NP to SH -1,824 -1,664 -1,789 -1,700 -1,928 -2,504 405 -
  QoQ % -9.62% 6.99% -5.24% 11.83% 23.00% -718.27% -
  Horiz. % -450.37% -410.86% -441.73% -419.75% -476.05% -618.27% 100.00%
Tax Rate - % - % - % - % - % - % 44.22 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 64,850 65,380 53,714 52,585 49,742 48,840 52,764 14.70%
  QoQ % -0.81% 21.72% 2.15% 5.72% 1.85% -7.44% -
  Horiz. % 122.91% 123.91% 101.80% 99.66% 94.27% 92.56% 100.00%
Net Worth 45,599 45,999 46,399 46,799 47,199 47,600 48,000 -3.35%
  QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% -
  Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 45,599 45,999 46,399 46,799 47,199 47,600 48,000 -3.35%
  QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% -
  Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -2.04 % -1.80 % -2.98 % -2.27 % -2.99 % -4.90 % 2.32 % -
  QoQ % -13.33% 39.60% -31.28% 24.08% 38.98% -311.21% -
  Horiz. % -87.93% -77.59% -128.45% -97.84% -128.88% -211.21% 100.00%
ROE -4.00 % -3.62 % -3.86 % -3.63 % -4.08 % -5.26 % 0.84 % -
  QoQ % -10.50% 6.22% -6.34% 11.03% 22.43% -726.19% -
  Horiz. % -476.19% -430.95% -459.52% -432.14% -485.71% -626.19% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 158.88 160.56 130.40 128.54 120.75 116.40 135.05 11.41%
  QoQ % -1.05% 23.13% 1.45% 6.45% 3.74% -13.81% -
  Horiz. % 117.65% 118.89% 96.56% 95.18% 89.41% 86.19% 100.00%
EPS -4.56 -4.16 -4.47 -4.25 -4.82 -6.28 1.01 -
  QoQ % -9.62% 6.94% -5.18% 11.83% 23.25% -721.78% -
  Horiz. % -451.49% -411.88% -442.57% -420.79% -477.23% -621.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1400 1.1500 1.1600 1.1700 1.1800 1.1900 1.2000 -3.35%
  QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% -
  Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 158.88 160.56 130.40 128.54 120.75 116.40 135.05 11.41%
  QoQ % -1.05% 23.13% 1.45% 6.45% 3.74% -13.81% -
  Horiz. % 117.65% 118.89% 96.56% 95.18% 89.41% 86.19% 100.00%
EPS -4.56 -4.16 -4.47 -4.25 -4.82 -6.28 1.01 -
  QoQ % -9.62% 6.94% -5.18% 11.83% 23.25% -721.78% -
  Horiz. % -451.49% -411.88% -442.57% -420.79% -477.23% -621.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1400 1.1500 1.1600 1.1700 1.1800 1.1900 1.2000 -3.35%
  QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% -
  Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.6300 0.6350 0.6050 0.6800 0.7500 0.4500 0.4400 -
P/RPS 0.40 0.40 0.46 0.53 0.62 0.39 0.33 13.64%
  QoQ % 0.00% -13.04% -13.21% -14.52% 58.97% 18.18% -
  Horiz. % 121.21% 121.21% 139.39% 160.61% 187.88% 118.18% 100.00%
P/EPS -13.82 -15.26 -13.53 -16.00 -15.56 -7.19 43.46 -
  QoQ % 9.44% -12.79% 15.44% -2.83% -116.41% -116.54% -
  Horiz. % -31.80% -35.11% -31.13% -36.82% -35.80% -16.54% 100.00%
EY -7.24 -6.55 -7.39 -6.25 -6.43 -13.91 2.30 -
  QoQ % -10.53% 11.37% -18.24% 2.80% 53.77% -704.78% -
  Horiz. % -314.78% -284.78% -321.30% -271.74% -279.57% -604.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.55 0.52 0.58 0.64 0.38 0.37 30.15%
  QoQ % 0.00% 5.77% -10.34% -9.38% 68.42% 2.70% -
  Horiz. % 148.65% 148.65% 140.54% 156.76% 172.97% 102.70% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 30/08/18 24/05/18 27/02/18 22/11/17 29/08/17 -
Price 0.6050 0.6650 0.6200 0.7000 0.6000 0.8400 0.4950 -
P/RPS 0.38 0.41 0.48 0.54 0.50 0.72 0.37 1.79%
  QoQ % -7.32% -14.58% -11.11% 8.00% -30.56% 94.59% -
  Horiz. % 102.70% 110.81% 129.73% 145.95% 135.14% 194.59% 100.00%
P/EPS -13.27 -15.99 -13.86 -16.47 -12.45 -13.42 48.89 -
  QoQ % 17.01% -15.37% 15.85% -32.29% 7.23% -127.45% -
  Horiz. % -27.14% -32.71% -28.35% -33.69% -25.47% -27.45% 100.00%
EY -7.54 -6.26 -7.21 -6.07 -8.03 -7.45 2.05 -
  QoQ % -20.45% 13.18% -18.78% 24.41% -7.79% -463.41% -
  Horiz. % -367.80% -305.37% -351.71% -296.10% -391.71% -363.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.58 0.53 0.60 0.51 0.71 0.41 18.61%
  QoQ % -8.62% 9.43% -11.67% 17.65% -28.17% 73.17% -
  Horiz. % 129.27% 141.46% 129.27% 146.34% 124.39% 173.17% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS